Decision tool
The decision-grade calculator.
Inputs save to the URL so scenarios can be shared. Every output names the formula behind it. No fudge factors.
●ROI Calculatorv1.0
● prefilledInputs save to URL
Pre-filled from
Hexagon AEON at BMW Group
Robot acquisition
Operations
Robot performance
Labor baseline
Financial
Annual savings
$71,681
human − total robot
Payback
29.3 mo
upfront ÷ savings × 12
5-yr NPV
$111.2K
Σ discounted savings − upfront
Throughput ratio
1.34×
robot output ÷ human output
§1Cost comparison
Robot (battery handling)$51,519
Human (battery handling)$123,200
Annualized robot$39,000
Energy$269
Supervision$12,250
Total robot$51,519
§2Cost per unit
Robot / battery handling$0
Human / battery handling$1
Robot annual output134,400
Human annual output100,000
§3Breakeven utilization
Will not break even before 100% uptime — needs 21413.7%.
§4Sensitivity · 5-yr NPV
| Variable | Delta | NPV |
|---|---|---|
| Uptime | -20% | $111.4K |
| Uptime | baseline | $111.2K |
| Uptime | +20% | $111.0K |
| Wage | -30% | -$36.4K |
| Wage | baseline | $111.2K |
| Wage | +30% | $258.8K |
| Throughput | -25% | $111.2K |
| Throughput | baseline | $111.2K |
| Throughput | +25% | $111.2K |
§4.2 — pure-function math · no fudge factorshumanoidsthat.work/calculator